allegion reports third-quarter 2018 financial results …/media/files/a/allegion-ir/press... ·...

1

ALLEGION REPORTS THIRD-QUARTER 2018 FINANCIAL RESULTS

• Third-quarter 2018 net earnings per share (EPS) of $1.21, compared with 2017 EPS of $0.94; Adjusted 2018

EPS of $1.23, up 20.6 percent compared with 2017 adjusted EPS of $1.02

• Third-quarter 2018 revenue of $711.5 million, up 16.8 percent compared to 2017, up 8.5 percent on an

organic basis

• Third-quarter 2018 operating margin of 20 percent, compared with 2017 operating margin of 20.9 percent;

Adjusted operating margin of 20.9 percent, declined 140 basis points compared with 2017 adjusted

operating margin of 22.3 percent due to dilution from acquisitions; 2018 acquisitions were dilutive to

adjusted operating margins by 140 basis points

• Updating outlook for 2018 full-year revenue and full-year EPS; Full-year 2018 reported revenue growth of

13 to 13.5 percent and organic revenue growth of 5 to 5.5 percent; Full-year 2018 EPS outlook of $4.23 to

$4.35 and $4.43 to $4.50 per share on an adjusted basis

DUBLIN (Oct. 25, 2018) - Allegion plc (NYSE: ALLE), a leading global provider of security products and solutions,

today reported third-quarter 2018 net revenues of $711.5 million and net earnings of $116 million, or $1.21 per share.

Excluding charges related to restructuring, acquisitions and adjustments to provisional amounts related to the

enactment of tax reform, adjusted net earnings were $117.9 million, or $1.23 per share, up 20.6 percent when

compared with third-quarter 2017 adjusted EPS of $1.02.

Third-quarter net revenues increased 16.8 percent when compared to the prior year period (up 8.5 percent on an

organic basis). Reported revenues reflect strong organic growth across all regions, as well as benefits from

acquisitions offsetting foreign currency impacts.

Third-quarter 2018 operating income was $142.3 million, an increase of $15.2 million or 12 percent compared to

2017. Adjusted operating income in third-quarter 2018 was $149 million, representing an increase of $13.4 million or

9.9 percent compared to 2017.

Third-quarter 2018 operating margin was 20 percent, compared with 20.9 percent in 2017. The adjusted operating

margin in third-quarter 2018 was 20.9 percent, compared with 22.3 percent in 2017. The 140-basis-point decline in

adjusted operating margin is attributable to dilution from the 2018 acquisitions.

“I am pleased with our performance as we delivered another quarter of double-digit top-line revenue growth, with

organic growth rates in the high-single digits,” said David D. Petratis, Allegion chairman, president and CEO. “Robust

electronics growth as well as solid top-line performance across all three regions drove that strong organic growth,

and end-market fundamentals remain healthy.

“I am also very pleased with the more than 20-percent increase in adjusted EPS as inflationary pressures continued

to challenge operating margins. Excluding acquisitions, the base business margins were flat year over year, as the

global team continues to drive price realization, productivity and other cost savings to mitigate significant inflationary

pressures,” Petratis added.

The Americas segment revenue increased 16.5 percent (up 10.1 percent on an organic basis). The revenue growth

was driven by robust growth in electronics (nearly 30 percent), very strong pricing and solid volume in both the non-

residential and residential businesses. Acquisitions contributed 6.6 percent to the overall growth.

The EMEIA segment revenues were up 7.4 percent (up 3.4 percent on an organic basis), reflecting solid pricing,

modest volume and contributions from acquisitions partially offset by unfavorable foreign currency.

https://www.allegion.com/corp/en/index.html

2

The Asia-Pacific segment revenues increased 61.5 percent (up 5.9 percent on an organic basis). The revenue growth

in the quarter was driven by the recently acquired Gainsborough Hardware and API Locksmiths business as well as

solid volume partially offset by unfavorable currency.

Additional Items

Interest expense for third-quarter 2018 was $14 million, down from the $17.8 million for third-quarter 2017. The

decrease is driven by the refinancing of the company’s debt completed in 2017.

Other income net for third-quarter 2018 was $1.9 million. This compares to other income net for third-quarter 2017 of

$2.7 million.

The company’s effective tax rate for third-quarter 2018 was 10.8 percent, compared with 19.6 percent in 2017. The

company’s adjusted effective tax rate for third-quarter 2018 was 13.8 percent, compared with 20 percent in 2017. The

decrease in the adjusted effective tax rate is primarily due to decreased tax rates related to U.S. tax reform.

Cash Flow and Liquidity

Year-to-date 2018 available cash flow was $228.6 million, up $92.3 million versus the prior year. The year-over-

year improvement in available cash flow is primarily due to the non-recurring $50 million discretionary pension funding

payment in the prior year along with higher earnings and favorable working capital.

The company ended third-quarter 2018 with cash of $189.7 million and total debt of $1,452.7 million.

2018 Outlook

The company is updating the full-year 2018 revenue outlook to reflect total growth of 13 to 13.5 percent and organic

growth of 5 to 5.5 percent compared to 2017.

The company is updating full-year 2018 reported EPS to a range of $4.23 to $4.35, and adjusted EPS to a range of

$4.43 to $4.50 per share. Adjustments to 2018 EPS include estimated impacts for restructuring and acquisition

activities as well as adjustments to provisional amounts related to the enactment of tax reform. The outlook assumes

no change to investment spend, which continues to be approximately $0.15 per share; a full-year adjusted effective

tax rate of approximately 14.5 percent; and an average diluted share count for the full year of approximately 96 million

shares.

The company continues to target full-year available cash flow of approximately $380 to $400 million.

Conference Call Information

On Thursday, Oct. 25, 2018, David D. Petratis, chairman, president and CEO, and Patrick Shannon, senior vice

president and chief financial officer, will conduct a conference call for analysts and investors, beginning at 8 a.m. ET,

to review the company's results.

A real-time, listen-only webcast of the conference call will be broadcast live online. Individuals wishing to listen may

access the call through the company's website at http://investor.allegion.com.

About Allegion™

Allegion (NYSE: ALLE) is a global pioneer in safety and security, with leading brands like CISA®, Interflex®, LCN®,

Schlage®, SimonsVoss® and Von Duprin®. Focusing on security around the door and adjacent areas, Allegion

produces a range of solutions for homes, businesses, schools and other institutions. Allegion is a $2.4 billion company,

with products sold in approximately 130 countries.

For more, visit www.allegion.com.

http://www.allegion.com/

3

Adoption of New Accounting Standard During the first quarter, the company adopted ASU 2017-07, “Compensation – Retirement Benefits (Topic 715):

Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost.” ASU 2017-

07 requires that an employer report the service cost component in the same line item or items as other compensation

costs arising from services rendered by the pertinent employees during the period. The other components of net

benefit cost are required to be presented in the statement of comprehensive income separately from the service cost

component and outside of a subtotal of operating income. The company has applied ASU 2017-07 retrospectively for

the presentation of the service cost component and the other components of net periodic pension cost and net

periodic postretirement benefit cost and prospectively for the capitalization of the service cost component of net

periodic pension cost and net periodic postretirement benefit in assets. As a result of adopting the new accounting

standard, there is a minor restatement within the prior year P&L with no impact on revenue, net earnings or earnings

per share. Schedule 6, accompanying this press release, summarizes the impact to prior periods.

Non-GAAP Measures This news release also includes adjusted non-GAAP financial information which should be considered supplemental

to, not a substitute for or superior to, the financial measure calculated in accordance with GAAP. The company

presents operating income, operating margin, net earnings, diluted earnings per share (EPS), on both a U.S. GAAP

basis and on an adjusted (non-GAAP) basis, revenue growth on a U.S. GAAP basis and organic revenue growth

(non-GAAP), and also presents adjusted (non-GAAP) EBITDA and EBITDA margin. The company presents these

non-GAAP measures because management believes they provide useful perspective of the company’s underlying

business results, trends and a more comparable measure of period-over-period results. These measures are also

used to evaluate senior management and are a factor in determining at-risk compensation. Investors should not

consider non-GAAP measures as alternatives to the related GAAP measures. Further information about the adjusted

non-GAAP financial tables is attached to this news release.

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation

Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of

1934, including statements regarding the company's 2018 financial performance, the company’s growth strategy, the

company’s capital allocation strategy, the company’s tax planning strategies, and the performance of the markets in

which the company operates. These forward-looking statements generally are identified by the words “believe,”

“project,” “expect,” “anticipate,” “estimate,” “forecast,” “outlook,” “intend,” “strategy,” “future,” “opportunity,” “plan,”

“may,” “should,” “will,” “would,” “will be,” “will continue,” “will likely result” or the negative thereof or variations thereon

or similar expressions generally intended to identify forward-looking statements. Forward-looking statements are

based on the company's currently available information and our current assumptions, expectations and projections

about future events. They are subject to future events, risks and uncertainties - many of which are beyond the

company’s control - as well as potentially inaccurate assumptions, that could cause actual results to differ materially

from those in the forward-looking statements. Further information on these factors and other risks that may affect the

company's business is included in filings it makes with the Securities and Exchange Commission from time to time,

including its Form 10-K for the year ended Dec. 31, 2017, Form 10-Q for the quarters ended March 31, 2018, June

30, 2018, and Sept. 30, 2018, and in its other SEC filings. The company undertakes no obligation to update these

forward-looking statements.

4

ALLEGION PLC

Condensed and Consolidated Income Statements

(in millions, except per share data)

UNAUDITED

Three Months Ended September 30, Nine Months Ended September 30,

2018 2017 2018 2017

Net revenues $ 711.5 $ 609.4 $ 2,029.3 $ 1,785.1

Cost of goods sold 402.1 335.0 1,156.5 988.2

Gross profit 309.4 274.4 872.8 796.9

Selling and administrative expenses 167.1 147.3 488.4 435.3

Operating income 142.3 127.1 384.4 361.6

Interest expense 14.0 17.8 40.3 49.7

Other income, net (1.9 ) (2.7 ) (3.9 ) (5.6 )

Earnings before income taxes 130.2 112.0 348.0 317.5

Provision for income taxes 14.1 21.9 45.5 52.9

Net earnings 116.1 90.1 302.5 264.6

Less: Net earnings attributable to noncontrolling interests 0.1

0.3

0.4

0.9

Net earnings attributable to Allegion plc $ 116.0 $ 89.8 $ 302.1 $ 263.7

Basic earnings per ordinary share

attributable to Allegion plc shareholders:

Net earnings $ 1.22 $ 0.95 $ 3.18 $ 2.77

Diluted earnings per ordinary share

attributable to Allegion plc shareholders:

Net earnings $ 1.21 $ 0.94 $ 3.15 $ 2.75

Shares outstanding - basic 95.1 95.0 95.1 95.2

Shares outstanding - diluted 95.8 95.8 95.8 96.0

5

ALLEGION PLC

Condensed and Consolidated Balance Sheets

(in millions)

UNAUDITED

September 30, 2018 December 31, 2017

ASSETS

Cash and cash equivalents $ 189.7 $ 466.2

Restricted cash 6.8 —

Accounts and notes receivables, net 361.4 296.6

Inventory 278.3 239.8

Other current assets 37.1 30.1

Total current assets 873.3 1,032.7

Property, plant and equipment, net 273.3 252.2

Goodwill 878.0 761.2

Intangible assets, net 558.4 394.3

Other noncurrent assets 147.1 101.6

Total assets $ 2,730.1 $ 2,542.0

LIABILITIES AND EQUITY

Accounts payable $ 208.0 $ 188.3

Accrued expenses and other current liabilities 243.9 237.5

Short-term borrowings and current maturities

of long-term debt 35.0 35.0

Total current liabilities 486.9 460.8

Long-term debt 1,417.7 1,442.3

Other noncurrent liabilities 226.5 233.4

Equity 599.0 405.5

Total liabilities and equity $ 2,730.1 $ 2,542.0

6

ALLEGION PLC

Condensed and Consolidated Cash Flows

(in millions)

UNAUDITED

Nine Months Ended September 30,

2018 2017

Operating Activities

Net earnings $ 302.5 $ 264.6

Depreciation and amortization 65.8 49.9

Discretionary pension plan contribution — (50.0 )

Changes in assets and liabilities and other non-cash items (107.9 ) (94.5 )

Net cash provided by operating activities 260.4 170.0

Investing Activities

Capital expenditures (31.8 ) (33.7 )

Acquisition of and equity investments in businesses, net of cash acquired (375.8 ) (20.8 )

Other investing activities, net (1.1 ) 18.4

Net cash used in investing activities (408.7 ) (36.1 )

Financing Activities

Net debt repayments (27.4 ) (16.1 )

Debt issuance costs — (3.0 )

Dividends paid to ordinary shareholders (59.6 ) (45.6 )

Repurchase of ordinary shares (30.0 ) (60.0 )

Other financing activities, net 0.1 6.0

Net cash used in financing activities (116.9 ) (118.7 )

Effect of exchange rate changes on cash, cash equivalents, and restricted cash (4.5 ) 7.3

Net (decrease) increase in cash, cash equivalents, and restricted cash (269.7 ) 22.5

Cash, cash equivalents, and restricted cash - beginning of period 466.2 312.4

Cash, cash equivalents, and restricted cash - end of period $ 196.5 $ 334.9

7

SUPPLEMENTAL SCHEDULES

ALLEGION PLC SCHEDULE 1

SELECTED OPERATING SEGMENT INFORMATION

(in millions)

Three months ended Nine months ended

September 30, September 30,

2018 2017 2018 2017

Net revenues

Americas $ 530.1 $ 455.2 $ 1,495.9 $ 1,331.4

EMEIA 134.4 125.1 432.5 372.7

Asia Pacific 47.0 29.1 100.9 81.0

Total net revenues $ 711.5 $ 609.4 $ 2,029.3 $ 1,785.1

Operating income (loss)

Americas $ 153.8 $ 133.2 $ 415.5 $ 383.6

EMEIA 7.6 8.6 27.3 23.1

Asia Pacific 1.5 2.2 0.8 5.1

Corporate unallocated (20.6 ) (16.9 ) (59.2 ) (50.2 )

Total operating income $ 142.3 $ 127.1 $ 384.4 $ 361.6

8


The Company presents operating income, operating margin, net earnings, diluted earnings per share (EPS), on both a U.S. GAAP

basis and on an adjusted basis, revenue growth on a U.S. GAAP basis and organic revenue growth (non-GAAP), and also presents

adjusted EBITDA and adjusted EBITDA margin. The Company presents these measures because management believes they

provide useful perspective of the Company’s underlying business results, trends and a more comparable measure of period-over-

period results. These measures are also used to evaluate senior management and are a factor in determining at-risk

compensation. Investors should not consider non-GAAP measures as alternatives to the related U.S. GAAP measures.

The Company defines the presented non-GAAP measures as follows:

• Adjustments to operating income, operating margin, net earnings, EPS and EBITDA include items such as goodwill

impairment charges, restructuring charges, asset impairments, merger and acquisitions costs, debt refinancing costs,

adjustments to provisional amounts related to the enactment of tax reform, and charges related to the divestiture of

businesses.

• Organic revenue growth is defined as U.S. GAAP revenue growth excluding the impact of divestitures, acquisitions and

currency effects

• Available cash flow is defined as U.S. GAAP net cash provided by operating activities less capital expenditures.

These non-GAAP measures may not be defined and calculated the same as similar measures used by other companies.

RECONCILIATION OF GAAP TO NON-GAAP NET EARNINGS

(in millions, except per share data)

Three months ended September 30, 2018 Three months ended September 30, 2017

Reported Adjustments Adjusted

(non-GAAP) Reported Adjustments Adjusted

(non-GAAP)

Net revenues $ 711.5 $ — $ 711.5 $ 609.4 $ — $ 609.4

Operating income 142.3 6.7 (1) 149.0 127.1 8.5 (1) 135.6

Operating margin 20.0 % 20.9 % 20.9 % 22.3 %

Earnings before income taxes 130.2

6.7

(2) 136.9

112.0

10.1

(2) 122.1

Provision for income taxes 14.1 4.8 (3) 18.9 21.9 2.5 (3) 24.4

Effective income tax rate 10.8 % 13.8 % 19.6 % 20.0 %

Net earnings 116.1 1.9 118.0 90.1 7.6 97.7

Non-controlling interest 0.1 — 0.1 0.3 — 0.3

Net earnings attributable to Allegion plc $ 116.0

$ 1.9

$ 117.9

$ 89.8

$ 7.6

$ 97.4

Diluted earnings per ordinary

share attributable to Allegion plc

shareholders: $ 1.21 $ 0.02 $ 1.23 $ 0.94 $ 0.08 $ 1.02

(1) Adjustments to operating income for the three months ended September 30, 2018 and September 30, 2017 consist of

$6.7 million and $8.5 million of restructuring charges and merger and acquisition expenses, respectively.

(2) Adjustments to earnings before income taxes for the three months ended September 30, 2018 consist of the adjustments

to operating income discussed above. Adjustments to earnings before income taxes for the three months ended

September 30, 2017 consist of the adjustments to operating income discussed above and $1.6 million of charges related

to the refinance of the Company's Credit Facility.

9

(3) Adjustments to the provision for income taxes for the three months ended September 30, 2018 consist of $1.5 million of

tax expense related to the excluded items discussed above and $3.3 million tax benefit related to an adjustment to the

provisional amounts previously recognized related to the enactment of tax reform. Adjustments to the provision for income

taxes for the three months ended September 30, 2017 consist of $2.5 million of tax expense related to the excluded items

discussed above.

Nine months ended September 30, 2018 Nine months ended September 30, 2017

Reported Adjustments Adjusted

(non-GAAP) Reported Adjustments Adjusted

(non-GAAP)

Net revenues $ 2,029.3 $ — $ 2,029.3 $ 1,785.1 $ — $ 1,785.1

Operating income 384.4 18.9 (1) 403.3 361.6 12.3 (1) 373.9

Operating margin 18.9 % 19.9 % 20.3 % 20.9 %

Earnings before income taxes 348.0

18.9

(2) 366.9

317.5

13.9

(2) 331.4

Provision for income taxes 45.5 7.2 (3) 52.7 52.9 3.8 (3) 56.7

Effective income tax rate 13.1 % 14.4 % 16.7 % 17.1 %

Net earnings 302.5 11.7 314.2 264.6 10.1 274.7

Non-controlling interest 0.4 — 0.4 0.9 0.9

Net earnings attributable to Allegion plc $ 302.1

$ 11.7

$ 313.8

$ 263.7

$ 10.1

$ 273.8

Diluted earnings per ordinary share

attributable to Allegion plc

shareholders: $ 3.15 $ 0.13 $ 3.28 $ 2.75 $ 0.10 $ 2.85

(1) Adjustments to operating income for the nine months ended September 30, 2018 consist of $18.9 million of restructuring

charges, merger and acquisition expenses, and backlog amortization related to an acquisition. Adjustments to operating

income for the nine months ended September 30, 2017 consist of $12.3 million of restructuring charges and merger and

acquisition expenses.

(2) Adjustments to earnings before income taxes for the nine months ended September 30, 2018 consist of the adjustments

to operating income discussed above. Adjustments to earnings before income taxes for the nine months ended

September 30, 2017 consist of the adjustments to operating income discussed above and $1.6 million of charges related

to the refinance of the Company's Credit Facility.

(3) Adjustments to the provision for income taxes for the nine months ended September 30, 2018 consist of $3.9 million of

tax expense related to the excluded items discussed above and $3.3 million tax benefit related to an adjustment to the

provisional amounts previously recognized related to the enactment of tax reform. Adjustments to the provision for income

taxes for the nine months ended September 30, 2017 consist of $3.8 million of tax expense related to the excluded items

discussed above.

10


RECONCILIATION OF GAAP TO NON-GAAP REVENUE AND OPERATING INCOME BY REGION

(in millions)

Three months ended September 30, 2018 Three months ended September 30, 2017

As Reported Margin As Reported Margin

Americas Net revenues (GAAP) $ 530.1 $ 455.2 Operating income (GAAP) $ 153.8 29.0 % $ 133.2 29.3 %

Restructuring charges — — % 5.3 1.1 %

Merger and acquisition costs 0.5 0.1 % — — %

Adjusted operating income 154.3 29.1 % 138.5 30.4 %

Depreciation and amortization 9.0 1.7 % 6.4 1.4 %

Adjusted EBITDA $ 163.3 30.8 % $ 144.9 31.8 %

EMEIA

Net revenues (GAAP) $ 134.4 $ 125.1 Operating income (GAAP) $ 7.6 5.7 % $ 8.6 6.9 %

Restructuring charges 2.2 1.6 % 1.5 1.2 %




Adjusted EBITDA $ 18.2 13.6 % $ 17.6 14.1 %

Asia Pacific

Net revenues (GAAP) $ 47.0 $ 29.1 Operating income (GAAP) 1.5 3.2 % 2.2 7.6 %

Restructuring charges 0.5 1.1 % — — %




Adjusted EBITDA $ 4.5 9.6 % $ 2.8 9.6 %

Corporate

Operating loss (GAAP) $ (20.6 ) $ (16.9 )

Restructuring charges — 0.5

Merger and acquisition costs 1.9 1.2

Adjusted operating loss (18.7 ) (15.2 ) Depreciation and amortization 1.0 1.0

Adjusted EBITDA $ (17.7 ) $ (14.2 )

Total

Net revenues $ 711.5 $ 609.4 Adjusted operating income 149.0 20.9 % 135.6 22.3 %


Adjusted EBITDA $ 168.3 23.6 % $ 151.1 24.8 %

11

Nine months ended September 30, 2018 Nine months ended September 30, 2017

As Reported Margin As Reported Margin

Americas

Net revenues (GAAP) $ 1,495.9 $ 1,331.4

Operating income (GAAP) $ 415.5 27.8 % $ 383.6 28.8 %

Restructuring charges (0.1 ) — % 5.4 0.4 %

Merger and acquisition costs 1.9 0.1 % 0.3 — %

Backlog amortization 6.3 0.4 % — — %



Adjusted EBITDA $ 450.4 30.1 % $ 408.9 30.7 %

EMEIA

Net revenues (GAAP) $ 432.5 $ 372.7


Restructuring charges 3.2 0.7 % 3.9 1.1 %




Adjusted EBITDA $ 55.5 12.8 % $ 48.0 12.9 %

Asia Pacific

Net revenues (GAAP) $ 100.9 $ 81.0


Restructuring charges 1.0 1.0 % — — %




Adjusted EBITDA $ 5.7 5.6 % $ 6.9 8.5 %

Corporate

Operating loss (GAAP) $ (59.2 ) $ (50.2 )

Restructuring charges — 0.6

Merger and acquisition costs 4.5 2.1

Adjusted operating loss (54.7 ) (47.5 )

Depreciation and amortization 3.1 3.0

Adjusted EBITDA $ (51.6 ) $ (44.5 )

Total

Net revenues $ 2,029.3 $ 1,785.1



Adjusted EBITDA $ 460.0 22.7 % $ 419.3 23.5 %

12


RECONCILIATION OF CASH PROVIDED BY OPERATING ACTIVITIES TO AVAILABLE CASH FLOW AND NET EARNINGS

TO ADJUSTED EBITDA

(in millions)

Nine months ended September 30,

2018 2017 (1)

Net cash used in operating activities $ 260.4 $ 170.0

Capital expenditures (31.8 ) (33.7 )

Available cash flow $ 228.6 $ 136.3

(1) includes a $50.0 million discretionary pension plan contribution

Three Months Ended September 30, Nine months ended September 30,

2018 2017 2018 2017

Net earnings (GAAP) $ 116.1 $ 90.1 $ 302.5 $ 264.6

Provision for income taxes 14.1 21.9 45.5 52.9

Interest expense 14.0 17.8 40.3 49.7

Backlog amortization — — 6.3 —

Depreciation and amortization 19.3 15.5 56.7 45.4

EBITDA 163.5 145.3 451.3 412.6

Other income, net (1.9 ) (2.7 ) (3.9 ) (5.6 )

Merger and acquisition costs and restructuring charges 6.7

8.5

12.6

12.3

Adjusted EBITDA $ 168.3 $ 151.1 $ 460.0 $ 419.3

13


RECONCILIATION OF GAAP REVENUE GROWTH TO NON-GAAP ORGANIC REVENUE GROWTH BY REGION

Three Months Ended Nine Months Ended

September 30, September 30,

2018 2017 2018 2017

Americas

Revenue growth (GAAP) 16.5 % 4.4 % 12.4 % 7.7 %

Acquisitions and Divestitures (6.6 )% (1.5 )% (5.7 )% (1.5 )%

Currency translation effects 0.2 % (0.1 )% (0.1 )% — %

Organic growth (non-GAAP) 10.1 % 2.8 % 6.6 % 6.2 %

EMEIA


Acquisitions and Divestitures (5.5 )% — % (5.6 )% (2.2 )%

Currency translation effects 1.5 % (4.4 )% (6.9 )% 1.3 %


Asia Pacific


Acquisitions and Divestitures (60.5 )% — % (21.7 )% (1.0 )%

Currency translation effects 4.9 % (1.7 )% (0.5 )% (1.2 )%


Total


Acquisitions and Divestitures (9.0 )% (1.0 )% (6.4 )% (1.6 )%

Currency translation effects 0.7 % (1.2 )% (1.5 )% 0.1 %


14


RECONCILIATION OF 2017 PENSION RESTATEMENT BY QUARTER

Allegion plc

Q1'17 Q2'17 Q3'17 Q4'17 FY2017

As

Reported Adj Restated As




Reported Adj Restated

Sales $ 548.8 $ — $ 548.8 $ 627.0 $ — $ 627.0 $ 609.4 $ — $ 609.4 $ 623.0 $ — $ 623.0 $ 2,408.2 $ — $ 2,408.2

Operating

income (GAAP) 98.8

0.7

99.5

134.1

0.9

135.0

126.1

$ 1.0

127.1

129.2

1.8 $ 131.0

488.2

4.4

492.6

% of Sales 18.0 % 18.1 % 21.4 % 21.5 % 20.7 % 20.9 % 20.7 % 21.0 % 20.3 % 20.5 %

Other income (expense), net (0.6 ) (0.7 ) (1.3 ) 5.2

(0.9 ) 4.3

3.7

(1.0 ) 2.7 5.0

(1.8 ) 3.2

13.2

(4.4 ) 8.8

Earnings before

tax (GAAP) $ 82.3

$ — $ 82.3

$ 123.2

$ —

$ 123.2

$ 112.0

$ —

$ 112.0

$ 78.2

$ —

$ 78.2

$ 395.7

$ —

$ 395.7

Americas

Q1'17 Q2'17 Q3'17 Q4'17 FY2017

As Reported

Adj Restated As Reported




Adj Restated

Sales $ 407.6 $ — $ 407.6 $ 468.6 $ — $ 468.6 $ 455.2 $ — $ 455.2 $ 436.1 $ — $ 436.1 $ 1,767.5 $ — $ 1,767.5

Operating income (GAAP) 107.6 1.2 108.8 140.3 1.3 141.6 131.8 1.4 133.2 123.6 1.2 124.8 503.3 5.1 508.4

% of Sales 26.4 % 26.7 % 29.9 % 30.2 % 29.0 % 29.3 % 28.3 % 28.6 % 28.5 % 28.8 %

15

EMEIA

Q1'17 Q2'17 Q3'17 Q4'17 FY2017

As Reported





Adj Restated

Sales $ 118.4 $ — $ 118.4 $ 129.2 $ — $ 129.2 $ 125.1 $ — $ 125.1 $ 150.8 $ — $ 150.8 $ 523.5 $ — $ 523.5

Operating income (GAAP) 6.9 (0.5 ) 6.4 8.5 (0.4 ) 8.1 9.1 (0.5 ) 8.6 20.7 0.3 21.0 45.2 (1.1 ) 44.1

% of Sales 5.8 % 5.4 % 6.6 % 6.3 % 7.3 % 6.9 % 13.7 % 13.9 % 8.6 % 8.4 %

allegion reports third-quarter 2018 financial results …/media/files/a/allegion-ir/press... ·...

Documents